Strong Growth
Net Income: 150,000 USD; Depreciation Expense: 15,000 USD; Change in Accounts Receivable: -10,000 USD; Change in Inventory: -8,000 USD; Change in Accounts Payable: 5,000 USD; Capital Expenditures: -30,000 USD; Proceeds from Debt: 75,000 USD; Dividends Paid: -15,000 USD
Cash Flow from Financing: 60,000 USD; Cash Flow from Investing: -30,000 USD; Cash Flow from Operations: 152,000 USD; Net Change in Cash: 182,000 USD
Stable Business
Net Income: 100,000 USD; Depreciation Expense: 10,000 USD; Change in Accounts Receivable: -5,000 USD; Change in Inventory: -3,000 USD; Change in Accounts Payable: 2,000 USD; Capital Expenditures: -20,000 USD; Proceeds from Debt: 50,000 USD; Dividends Paid: -10,000 USD
Cash Flow from Financing: 40,000 USD; Cash Flow from Investing: -20,000 USD; Cash Flow from Operations: 104,000 USD; Net Change in Cash: 124,000 USD
Declining Revenue
Net Income: 50,000 USD; Depreciation Expense: 8,000 USD; Change in Accounts Receivable: -2,000 USD; Change in Inventory: 1,000 USD; Change in Accounts Payable: 1,000 USD; Capital Expenditures: -15,000 USD; Proceeds from Debt: 25,000 USD; Dividends Paid: -5,000 USD
Cash Flow from Financing: 20,000 USD; Cash Flow from Investing: -15,000 USD; Cash Flow from Operations: 58,000 USD; Net Change in Cash: 63,000 USD